[SPSETIA] QoQ Cumulative Quarter Result on 30-Apr-2013 [#2]

Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ- 101.11%
YoY- 12.63%
Quarter Report
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 721,559 3,261,159 2,295,476 1,488,655 734,929 2,526,595 1,762,972 -44.78%
PBT 147,164 658,415 438,897 280,861 135,731 567,505 374,223 -46.23%
Tax -30,175 -173,983 -114,342 -69,536 -29,984 -179,877 -111,975 -58.17%
NP 116,989 484,432 324,555 211,325 105,747 387,628 262,248 -41.53%
-
NP to SH 96,776 418,348 288,707 187,405 93,187 393,816 266,790 -49.04%
-
Tax Rate 20.50% 26.42% 26.05% 24.76% 22.09% 31.70% 29.92% -
Total Cost 604,570 2,776,727 1,970,921 1,277,330 629,182 2,138,967 1,500,724 -45.36%
-
Net Worth 5,624,797 5,197,006 5,079,167 4,925,989 4,291,406 3,859,435 3,784,255 30.14%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - 256,354 91,516 87,964 - 268,816 94,606 -
Div Payout % - 61.28% 31.70% 46.94% - 68.26% 35.46% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 5,624,797 5,197,006 5,079,167 4,925,989 4,291,406 3,859,435 3,784,255 30.14%
NOSH 2,456,243 2,330,496 2,287,913 2,199,102 2,024,248 1,920,116 1,892,127 18.94%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 16.21% 14.85% 14.14% 14.20% 14.39% 15.34% 14.88% -
ROE 1.72% 8.05% 5.68% 3.80% 2.17% 10.20% 7.05% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 29.38 139.93 100.33 67.69 36.31 131.59 93.17 -53.57%
EPS 3.94 17.95 12.62 8.52 4.61 20.51 14.10 -57.15%
DPS 0.00 11.00 4.00 4.00 0.00 14.00 5.00 -
NAPS 2.29 2.23 2.22 2.24 2.12 2.01 2.00 9.41%
Adjusted Per Share Value based on latest NOSH - 2,382,338
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 15.17 68.55 48.25 31.29 15.45 53.11 37.06 -44.78%
EPS 2.03 8.79 6.07 3.94 1.96 8.28 5.61 -49.12%
DPS 0.00 5.39 1.92 1.85 0.00 5.65 1.99 -
NAPS 1.1823 1.0924 1.0676 1.0354 0.902 0.8112 0.7954 30.15%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 2.88 3.07 3.34 3.43 3.13 3.61 3.63 -
P/RPS 9.80 2.19 3.33 5.07 8.62 2.74 3.90 84.52%
P/EPS 73.10 17.10 26.47 40.25 67.99 17.60 25.74 100.16%
EY 1.37 5.85 3.78 2.48 1.47 5.68 3.88 -49.94%
DY 0.00 3.58 1.20 1.17 0.00 3.88 1.38 -
P/NAPS 1.26 1.38 1.50 1.53 1.48 1.80 1.82 -21.68%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 20/03/14 12/12/13 25/09/13 27/06/13 14/03/13 12/12/12 13/09/12 -
Price 2.95 3.09 3.37 3.42 3.30 3.15 3.78 -
P/RPS 10.04 2.21 3.36 5.05 9.09 2.39 4.06 82.56%
P/EPS 74.87 17.21 26.71 40.13 71.68 15.36 26.81 97.93%
EY 1.34 5.81 3.74 2.49 1.40 6.51 3.73 -49.37%
DY 0.00 3.56 1.19 1.17 0.00 4.44 1.32 -
P/NAPS 1.29 1.39 1.52 1.53 1.56 1.57 1.89 -22.42%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment